Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,200£43,848£44,944£46,068£47,450£225,510
Total Expenses£26,641£26,718£26,838£26,961£27,110£134,268
Profit Before Tax£16,559£17,130£18,106£19,107£20,340£91,242
Profit After Tax £13,413£13,876£14,666£15,476£16,475£73,906
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£13,418£13,881£25,666£35,112£42,604£130,682
Return From Rental Income (%)7%8%8%9%9%41%
Total Net Return (%)7%8%14%19%24%72%